Sulzer Ltd
SIX:SUN.SW
136.8 (CHF) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CHF.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,699.3 | 1,680.1 | 1,601.6 | 1,663.1 | 1,516.8 | 1,432 | 1,723.3 | 1,720.5 | 1,598.5 | 1,954.7 | 1,773.8 | 1,773.5 | 1,591.4 | 1,620.5 | 1,428.5 | 1,495.8 | 1,380.9 | 1,577.8 | 1,393.2 | 1,720.4 | 1,491.7 | 1,712.3 | 1,551.6 | 0 | 1,005.4 | 1,005.4 | 1,005.4 | 0 | 894.475 | 894.475 | 894.475 | 0 | 795.925 | 795.925 | 795.925 | 0 | 837.6 | 0 | 837.6 | 0 | 928.375 | 928.375 | 928.375 | 884.25 | 884.25 | 884.25 | 884.25 | 700.425 | 700.425 | 700.425 | 700.425 | 624.55 | 624.55 | 624.55 | 624.55 | 516.75 | 516.75 | 516.75 | 516.75 | 456.5 | 456.5 | 456.5 | 456.5 | 486.5 | 486.5 | 486.5 | 486.5 |
Kosten van de omzet
| 1,126.2 | 1,112.4 | 1,084.7 | 1,154.4 | 1,085.9 | 1,023.5 | 1,184.9 | 1,202.9 | 1,122.5 | 1,365.5 | 1,241.8 | 1,282.9 | 1,103.7 | 1,130.6 | 981.8 | 1,035 | 962.3 | 1,103.8 | 957.1 | 1,176.8 | 1,025.4 | 1,186 | 1,074.9 | 0 | 694.025 | 694.025 | 694.025 | 0 | 620.375 | 620.375 | 620.375 | 0 | 545.925 | 545.925 | 545.925 | 0 | 585.975 | 0 | 585.975 | 0 | 641.05 | 641.05 | 641.05 | 625.325 | 625.325 | 625.325 | 625.325 | 498.325 | 498.325 | 498.325 | 498.325 | 454.975 | 454.975 | 454.975 | 454.975 | 376.45 | 376.45 | 376.45 | 376.45 | 328 | 328 | 328 | 328 | 350.25 | 350.25 | 350.25 | 350.25 |
Brutowinst
| 573.1 | 567.7 | 516.9 | 508.7 | 430.9 | 408.5 | 538.4 | 517.6 | 476 | 589.2 | 532 | 490.6 | 487.7 | 489.9 | 446.7 | 460.8 | 418.6 | 474 | 436.1 | 543.6 | 466.3 | 526.3 | 476.7 | 0 | 311.375 | 311.375 | 311.375 | 0 | 274.1 | 274.1 | 274.1 | 0 | 250 | 250 | 250 | 0 | 251.625 | 0 | 251.625 | 0 | 287.325 | 287.325 | 287.325 | 258.925 | 258.925 | 258.925 | 258.925 | 202.1 | 202.1 | 202.1 | 202.1 | 169.575 | 169.575 | 169.575 | 169.575 | 140.3 | 140.3 | 140.3 | 140.3 | 128.5 | 128.5 | 128.5 | 128.5 | 136.25 | 136.25 | 136.25 | 136.25 |
Brutowinstmarge
| 0.337 | 0.338 | 0.323 | 0.306 | 0.284 | 0.285 | 0.312 | 0.301 | 0.298 | 0.301 | 0.3 | 0.277 | 0.306 | 0.302 | 0.313 | 0.308 | 0.303 | 0.3 | 0.313 | 0.316 | 0.313 | 0.307 | 0.307 | 0 | 0.31 | 0.31 | 0.31 | 0 | 0.306 | 0.306 | 0.306 | 0 | 0.314 | 0.314 | 0.314 | 0 | 0.3 | 0 | 0.3 | 0 | 0.309 | 0.309 | 0.309 | 0.293 | 0.293 | 0.293 | 0.293 | 0.289 | 0.289 | 0.289 | 0.289 | 0.272 | 0.272 | 0.272 | 0.272 | 0.272 | 0.272 | 0.272 | 0.272 | 0.281 | 0.281 | 0.281 | 0.281 | 0.28 | 0.28 | 0.28 | 0.28 |
Onderzoek- en ontwikkelingskosten
| 36.9 | 35.7 | 35.1 | 34 | 32.4 | 21.7 | 42.7 | 42.4 | 41.7 | 42.3 | 43.3 | 45.7 | 42.6 | 43.6 | 39.2 | 39.1 | 33.7 | 40.3 | 35.2 | 38.9 | 38.7 | 35.2 | 35.4 | 0 | 22.325 | 22.325 | 22.325 | 0 | 17.925 | 17.925 | 17.925 | 0 | 14.625 | 14.625 | 14.625 | 0 | 15.85 | 0 | 15.85 | 0 | 14.9 | 14.9 | 14.9 | 12.95 | 12.95 | 12.95 | 12.95 | 10 | 10 | 10 | 10 | 10.8 | 10.8 | 10.8 | 10.8 | 10.325 | 10.325 | 10.325 | 10.325 | 10 | 10 | 10 | 10 | 10.5 | 10.5 | 10.5 | 10.5 |
Algemene en administratieve kosten
| 186 | 195.3 | 175.3 | 174.9 | 188.1 | 186.5 | 172.3 | 0 | 189.5 | 211.8 | 196.7 | 199.4 | 185 | 188.5 | 174.2 | 153.2 | 171.4 | 178.9 | 169.3 | 167.8 | 163.2 | 171.2 | 170.8 | 0 | 187.2 | 187.2 | 187.2 | 0 | 165.075 | 165.075 | 165.075 | 0 | 148.475 | 148.475 | 148.475 | 0 | 142.025 | 0 | 142.025 | 0 | 151.4 | 151.4 | 151.4 | 72.8 | 72.8 | 72.8 | 72.8 | 59.575 | 59.575 | 59.575 | 59.575 | 53.55 | 53.55 | 53.55 | 53.55 | 47.4 | 47.4 | 47.4 | 47.4 | -106.75 | -106.75 | -106.75 | -106.75 | -110.75 | -110.75 | -110.75 | -110.75 |
Verkoop- en marketingkosten
| 170.4 | 157 | 166.7 | 158.6 | 158.4 | 155.8 | 153.4 | 0 | 168.5 | 187.2 | 187.4 | 174.2 | 180.2 | 170.3 | 166.9 | 160 | 149.2 | 153.5 | 150.4 | 173.1 | 161.2 | 163.9 | 170.9 | 0 | 96.95 | 96.95 | 96.95 | 0 | 85.075 | 85.075 | 85.075 | 0 | 74.925 | 74.925 | 74.925 | 0 | 72.65 | 0 | 72.65 | 0 | 78.05 | 78.05 | 78.05 | 76.525 | 76.525 | 76.525 | 76.525 | 68.05 | 68.05 | 68.05 | 68.05 | 65.525 | 65.525 | 65.525 | 65.525 | 60.025 | 60.025 | 60.025 | 60.025 | -59 | -59 | -59 | -59 | -62.25 | -62.25 | -62.25 | -62.25 |
Verkoop-, algemene en administratieve kosten
| 358.4 | 354 | 339.4 | 336.6 | 383.3 | 309.1 | 369.8 | 359.2 | 358 | 399 | 384.1 | 375.5 | 368.2 | 363.2 | 343.7 | 320 | 320.6 | 339.2 | 319.7 | 345.3 | 324.4 | 341.5 | 341.7 | 0 | 284.15 | 284.15 | 284.15 | 0 | 250.15 | 250.15 | 250.15 | 0 | 223.4 | 223.4 | 223.4 | 0 | 214.675 | 0 | 214.675 | 0 | 229.45 | 229.45 | 229.45 | 149.325 | 149.325 | 149.325 | 149.325 | 127.625 | 127.625 | 127.625 | 127.625 | 119.075 | 119.075 | 119.075 | 119.075 | 107.425 | 107.425 | 107.425 | 107.425 | -165.75 | -165.75 | -165.75 | -165.75 | -173 | -173 | -173 | -173 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -454.525 | 0 | 0.15 | 0.15 | 0.15 | 0 | -451.15 | -451.15 | -451.15 | 0 | -385.45 | -385.45 | -385.45 | 0 | -378 | 0 | -378 | 0 | -412.9 | -412.9 | -412.9 | 2.35 | 2.35 | 2.35 | 2.35 | 9.2 | 9.2 | 9.2 | 9.2 | 9.55 | 9.55 | 9.55 | 9.55 | 13.15 | 13.15 | 13.15 | 13.15 | 42.75 | 42.75 | 42.75 | 42.75 | 60.25 | 60.25 | 60.25 | 60.25 |
Bedrijfskosten
| 413.5 | 389.7 | 374.5 | 370.6 | 415.7 | 330.8 | 412.5 | 401.6 | 399.7 | 441.3 | 427.4 | 396.9 | 403.7 | 413.2 | 394.7 | 435.7 | 343.2 | 410.7 | 385 | 717.6 | 368 | 380 | 369 | 0 | 306.625 | 306.625 | 306.625 | 0 | -183.075 | -183.075 | -183.075 | 0 | -147.425 | -147.425 | -147.425 | 0 | -147.475 | 0 | -147.475 | 0 | -168.55 | -168.55 | -168.55 | 164.625 | 164.625 | 164.625 | 164.625 | 146.825 | 146.825 | 146.825 | 146.825 | 139.425 | 139.425 | 139.425 | 139.425 | 130.9 | 130.9 | 130.9 | 130.9 | -113 | -113 | -113 | -113 | -102.25 | -102.25 | -102.25 | -102.25 |
Bedrijfsresultaat
| 176.2 | 178 | 142.4 | 138.1 | 15.2 | 77.7 | 125.9 | 116 | 76.3 | 147.9 | 104.6 | 107.4 | 81 | 95 | 67.4 | 116.4 | 62.4 | 101 | 72.6 | 165.5 | 97.9 | 145.3 | 114.4 | 0 | 104.35 | 104.35 | 104.35 | 0 | 91.025 | 91.025 | 91.025 | 0 | 102.575 | 102.575 | 102.575 | 0 | 104.15 | 0 | 104.15 | 0 | 118.775 | 118.775 | 118.775 | 88.675 | 88.675 | 88.675 | 88.675 | 59.325 | 59.325 | 59.325 | 59.325 | 29.775 | 29.775 | 29.775 | 29.775 | 15.925 | 15.925 | 15.925 | 15.925 | 15.5 | 15.5 | 15.5 | 15.5 | 34 | 34 | 34 | 34 |
Bedrijfsresultaat ratio
| 0.104 | 0.106 | 0.089 | 0.083 | 0.01 | 0.054 | 0.073 | 0.067 | 0.048 | 0.076 | 0.059 | 0.061 | 0.051 | 0.059 | 0.047 | 0.078 | 0.045 | 0.064 | 0.052 | 0.096 | 0.066 | 0.085 | 0.074 | 0 | 0.104 | 0.104 | 0.104 | 0 | 0.102 | 0.102 | 0.102 | 0 | 0.129 | 0.129 | 0.129 | 0 | 0.124 | 0 | 0.124 | 0 | 0.128 | 0.128 | 0.128 | 0.1 | 0.1 | 0.1 | 0.1 | 0.085 | 0.085 | 0.085 | 0.085 | 0.048 | 0.048 | 0.048 | 0.048 | 0.031 | 0.031 | 0.031 | 0.031 | 0.034 | 0.034 | 0.034 | 0.034 | 0.07 | 0.07 | 0.07 | 0.07 |
Totaal overige inkomsten en kosten netto
| -19.9 | -9.2 | -3.7 | -11.5 | -32.1 | 7.1 | -10.6 | -17.3 | -52.5 | -22.1 | -17.7 | -19.4 | -3.3 | -19.6 | -17.4 | -88.6 | 5 | -40 | -33.7 | -342.3 | -6.8 | -1.4 | -16.1 | 0 | -0.8 | -0.8 | -0.8 | 0 | 1.325 | 1.325 | 1.325 | 0 | -2.075 | -2.075 | -2.075 | 0 | -11.75 | 0 | -11.75 | 0 | -5.875 | -5.875 | -5.875 | 13.225 | 13.225 | 13.225 | 13.225 | 17.7 | 17.7 | 17.7 | 17.7 | 15.475 | 15.475 | 15.475 | 15.475 | 10.55 | 10.55 | 10.55 | 10.55 | -1 | -1 | -1 | -1 | -2.5 | -2.5 | -2.5 | -2.5 |
Inkomen voor belasting
| 156.3 | 168.8 | 138.7 | 126.6 | -16.9 | 84.8 | 115.3 | 98.7 | 23.8 | 125.8 | 86.9 | 88 | 77.7 | 75.4 | 50 | 27.8 | 67.4 | 61 | 38.9 | -176.8 | 91.1 | 143.9 | 98.3 | 0 | 103.55 | 103.55 | 103.55 | 0 | 92.35 | 92.35 | 92.35 | 0 | 100.5 | 100.5 | 100.5 | 0 | 92.4 | 0 | 92.4 | 0 | 112.9 | 112.9 | 112.9 | 101.9 | 101.9 | 101.9 | 101.9 | 77.025 | 77.025 | 77.025 | 77.025 | 45.25 | 45.25 | 45.25 | 45.25 | 26.475 | 26.475 | 26.475 | 26.475 | 14.5 | 14.5 | 14.5 | 14.5 | 31.5 | 31.5 | 31.5 | 31.5 |
Inkomen voor belasting ratio
| 0.092 | 0.1 | 0.087 | 0.076 | -0.011 | 0.059 | 0.067 | 0.057 | 0.015 | 0.064 | 0.049 | 0.05 | 0.049 | 0.047 | 0.035 | 0.019 | 0.049 | 0.039 | 0.028 | -0.103 | 0.061 | 0.084 | 0.063 | 0 | 0.103 | 0.103 | 0.103 | 0 | 0.103 | 0.103 | 0.103 | 0 | 0.126 | 0.126 | 0.126 | 0 | 0.11 | 0 | 0.11 | 0 | 0.122 | 0.122 | 0.122 | 0.115 | 0.115 | 0.115 | 0.115 | 0.11 | 0.11 | 0.11 | 0.11 | 0.072 | 0.072 | 0.072 | 0.072 | 0.051 | 0.051 | 0.051 | 0.051 | 0.032 | 0.032 | 0.032 | 0.032 | 0.065 | 0.065 | 0.065 | 0.065 |
Belastingkosten
| 38.9 | 40.5 | 33.3 | 48.5 | 30.5 | 29.3 | 27.9 | 27.9 | 6.7 | 35.5 | 19.6 | 31.4 | 17.8 | 25.8 | 12.4 | 18.2 | 16.9 | 13.8 | 11.1 | 45.2 | 26.7 | 41.3 | 24.6 | 0 | 25.55 | 25.55 | 25.55 | 0 | 22.35 | 22.35 | 22.35 | 0 | 24.425 | 24.425 | 24.425 | 0 | 23.45 | 0 | 23.45 | 0 | 30.975 | 30.975 | 30.975 | 30.05 | 30.05 | 30.05 | 30.05 | 20.875 | 20.875 | 20.875 | 20.875 | 12.575 | 12.575 | 12.575 | 12.575 | 8.45 | 8.45 | 8.45 | 8.45 | -4 | -4 | -4 | -4 | -9.25 | -9.25 | -9.25 | -9.25 |
Nettowinst
| 116.6 | 125.2 | 104 | 76.9 | -48.3 | 1,331 | 85.7 | 68.2 | 15.4 | 88.9 | 65.1 | 55.8 | 57.9 | 46.3 | 36.9 | 8.6 | 50.4 | 47.1 | 26.8 | -224 | 63.3 | 101.8 | 72.7 | 0 | 78 | 78 | 78 | 0 | 70 | 70 | 70 | 0 | 76.075 | 76.075 | 76.075 | 0 | 68.95 | 0 | 68.95 | 0 | 81.925 | 81.925 | 81.925 | 71.85 | 71.85 | 71.85 | 71.85 | 56.15 | 56.15 | 56.15 | 56.15 | 32.675 | 32.675 | 32.675 | 32.675 | 18.025 | 18.025 | 18.025 | 18.025 | 18.5 | 18.5 | 18.5 | 18.5 | 40.75 | 40.75 | 40.75 | 40.75 |
Nettowinstmarge
| 0.069 | 0.075 | 0.065 | 0.046 | -0.032 | 0.929 | 0.05 | 0.04 | 0.01 | 0.045 | 0.037 | 0.031 | 0.036 | 0.029 | 0.026 | 0.006 | 0.036 | 0.03 | 0.019 | -0.13 | 0.042 | 0.059 | 0.047 | 0 | 0.078 | 0.078 | 0.078 | 0 | 0.078 | 0.078 | 0.078 | 0 | 0.096 | 0.096 | 0.096 | 0 | 0.082 | 0 | 0.082 | 0 | 0.088 | 0.088 | 0.088 | 0.081 | 0.081 | 0.081 | 0.081 | 0.08 | 0.08 | 0.08 | 0.08 | 0.052 | 0.052 | 0.052 | 0.052 | 0.035 | 0.035 | 0.035 | 0.035 | 0.041 | 0.041 | 0.041 | 0.041 | 0.084 | 0.084 | 0.084 | 0.084 |
WPA (Winst Per Aandeel)
| 3.44 | 3.69 | 3.07 | 2.28 | -1.43 | 39.39 | 2.51 | 2.01 | 0.45 | 2.61 | 1.91 | 1.73 | 1.8 | 1.34 | 1.08 | 0.25 | 1.47 | 1.38 | 0.78 | -6.58 | 1.85 | 2.98 | 2.13 | 0 | 2.28 | 2.28 | 2.28 | 0 | 2.05 | 2.05 | 2.05 | 0 | 2.23 | 2.23 | 2.23 | 0 | 2.04 | 0 | 2.04 | 0 | 2.41 | 2.41 | 2.41 | 2.08 | 2.08 | 2.08 | 2.08 | 1.56 | 1.56 | 1.56 | 1.56 | 0.91 | 0.91 | 0.91 | 0.91 | 0.51 | 0.51 | 0.51 | 0.51 | 0.53 | 0.53 | 0.53 | 0.53 | 1.18 | 1.18 | 1.18 | 1.18 |
Verwaterde WPA
| 3.4 | 3.63 | 3.03 | 2.26 | -1.43 | 38.77 | 2.51 | 1.98 | 0.45 | 2.58 | 1.9 | 1.72 | 1.8 | 1.34 | 1.08 | 0.25 | 1.47 | 1.38 | 0.78 | -6.58 | 1.85 | 2.98 | 2.13 | 0 | 2.28 | 2.28 | 2.28 | 0 | 2.05 | 2.05 | 2.05 | 0 | 2.23 | 2.23 | 2.23 | 0 | 2.04 | 0 | 2.04 | 0 | 2.41 | 2.41 | 2.41 | 2.08 | 2.08 | 2.08 | 2.08 | 1.56 | 1.56 | 1.56 | 1.56 | 0.91 | 0.91 | 0.91 | 0.91 | 0.51 | 0.51 | 0.51 | 0.51 | 0.53 | 0.53 | 0.53 | 0.53 | 1.18 | 1.18 | 1.18 | 1.18 |
EBITDA
| 230.7 | 231.1 | 197.3 | 194.1 | 74 | 119 | 215.8 | 200.5 | 159.5 | 232.6 | 187 | 173.6 | 150.9 | 155.7 | 127.9 | 171.6 | 118.9 | 155.4 | 129.6 | 225 | 154.5 | 208.3 | 183.2 | 0 | 107.95 | 107.95 | 107.95 | 0 | 96.05 | 96.05 | 96.05 | 0 | 102.775 | 102.775 | 102.775 | 0 | 94.925 | 0 | 94.925 | 0 | 116.55 | 116.55 | 116.55 | 105.25 | 105.25 | 105.25 | 105.25 | 79.525 | 79.525 | 79.525 | 79.525 | 48.65 | 48.65 | 48.65 | 48.65 | 29.225 | 29.225 | 29.225 | 29.225 | 6.5 | 6.5 | 6.5 | 6.5 | 11.75 | 11.75 | 11.75 | 11.75 |
EBITDA ratio
| 0.136 | 0.138 | 0.123 | 0.117 | 0.049 | 0.083 | 0.125 | 0.117 | 0.1 | 0.119 | 0.105 | 0.098 | 0.095 | 0.096 | 0.09 | 0.115 | 0.086 | 0.098 | 0.093 | 0.131 | 0.104 | 0.122 | 0.118 | 0 | 0.107 | 0.107 | 0.107 | 0 | 0.107 | 0.107 | 0.107 | 0 | 0.129 | 0.129 | 0.129 | 0 | 0.113 | 0 | 0.113 | 0 | 0.126 | 0.126 | 0.126 | 0.119 | 0.119 | 0.119 | 0.119 | 0.114 | 0.114 | 0.114 | 0.114 | 0.078 | 0.078 | 0.078 | 0.078 | 0.057 | 0.057 | 0.057 | 0.057 | 0.014 | 0.014 | 0.014 | 0.014 | 0.024 | 0.024 | 0.024 | 0.024 |